Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $64,053 initial cash invested.
3.8%
Cash On Cash
8.18%
Cap Rate
1.26
DSCR
$2,564
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,361 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,361
Mortgage P&I
46%
$1,189
Property Taxes
9%
$219
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282